Valuation Exxon Mobil Corporation

Equities

Market Closed - Nyse Other stock markets 21:02:39 10/09/2024 BST			5-day change	1st Jan Change
110.82 ^USD	-3.64%		-4.03%	+10.84%

09-10	Exxon CEO Woods' message to future shareholder activists: follow the rules	RE
09-10	Piper Sandler Adjusts Exxon Mobil Price Target to $138 From $145	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	295,247	174,288	259,052	454,248	399,598	492,354	-	-
Change	-	-40.97%	48.63%	75.35%	-12.03%	23.21%	-	-
Enterprise Value (EV) ¹	339,078	237,564	299,954	465,801	409,632	509,111	506,561	507,415
Change	-	-29.94%	26.26%	55.29%	-12.06%	24.29%	-0.5%	0.17%
P/E ratio	20.8x	-7.85x	11.4x	8.32x	11.2x	12.9x	11.9x	11x
PBR	1.55x	1.11x	1.54x	2.86x	1.94x	1.75x	1.72x	1.63x
PEG	-	0x	-0x	0x	-0.3x	-3.71x	1.41x	1.35x
Capitalization / Revenue	1.11x	0.96x	0.91x	1.1x	1.16x	1.38x	1.36x	1.4x
EV / Revenue	1.28x	1.31x	1.05x	1.13x	1.19x	1.42x	1.4x	1.44x
EV / EBITDA	9.36x	18.6x	5.69x	4.46x	5.31x	6.59x	6.06x	5.89x
EV / EBIT	19.7x	-32.6x	9.33x	5.79x	7.24x	9.74x	9.16x	8.93x
EV / FCF	63.3x	-90.9x	8.33x	7.98x	12.2x	15x	12x	12.5x
FCF Yield	1.58%	-1.1%	12%	12.5%	8.17%	6.67%	8.34%	8.01%
Dividend per Share ²	3.43	3.48	3.49	3.55	3.68	3.847	4.001	4.15
Rate of return	4.92%	8.44%	5.7%	3.22%	3.68%	3.47%	3.61%	3.74%
EPS ²	3.36	-5.25	5.39	13.26	8.89	8.581	9.306	10.06
Distribution rate	102%	-66.3%	64.7%	26.8%	41.4%	44.8%	43%	41.2%
Net sales ¹	264,938	181,502	285,640	413,680	344,582	357,904	360,775	352,525
EBITDA ¹	36,229	12,797	52,761	104,451	77,183	77,231	83,620	86,122
EBIT ¹	17,231	-7,278	32,154	80,411	56,542	52,283	55,276	56,803
Net income ¹	14,340	-22,440	23,040	55,740	36,010	36,720	40,128	42,496
Net Debt ¹	43,831	63,276	40,902	11,553	10,034	16,757	14,207	15,061
Reference price ²	69.78	41.22	61.19	110.30	99.98	110.82	110.82	110.82
Nbr of stocks (in thousands)	4,231,106	4,228,234	4,233,567	4,118,293	3,996,774	4,442,827	-	-
Announcement Date	31/01/20	02/02/21	01/02/22	31/01/23	02/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EXXON MOBIL CORPORATION	12.91x	1.42x	6.59x	+3.47%	492B
ARAMCO	15.04x	3.7x	7.1x	+6.95%	1,754B
SHELL PLC	8.27x	0.82x	3.68x	+4.24%	207B
PETROCHINA COMPANY LIMITED	5.85x	0.5x	3.12x	+8.21%	196B
TOTALENERGIES SE	7.39x	0.83x	3.85x	+5.22%	152B
PETROBRAS	6.39x	1.5x	2.89x	+17.16%	89.86B
EQUINOR ASA	7.65x	0.7x	1.79x	+10.62%	67.11B
ENI S.P.A	7.31x	0.66x	3.12x	+7.25%	48.14B
SUNCOR ENERGY INC.	9.24x	1.4x	4.38x	+4.49%	45.87B
Average	8.90x	1.28x	4.06x	+7.51%	339.12B
Weighted average by Cap.	12.64x	2.58x	6.02x	+6.55%